[MTD] YoY Quarter Result on 30-Sep-2006 [#2]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -100.76%
YoY- -100.27%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 248,849 299,136 326,165 145,717 109,454 104,303 144,965 9.41%
PBT 35,875 13,378 41,072 13,467 36,553 2,359 95,887 -15.10%
Tax -11,419 -15,265 -10,031 -11,335 -9,036 -9,132 -15,269 -4.72%
NP 24,456 -1,887 31,041 2,132 27,517 -6,773 80,618 -18.01%
-
NP to SH 22,491 -19 19,317 -57 21,255 -6,773 80,618 -19.14%
-
Tax Rate 31.83% 114.11% 24.42% 84.17% 24.72% 387.11% 15.92% -
Total Cost 224,393 301,023 295,124 143,585 81,937 111,076 64,347 23.12%
-
Net Worth 670,486 421,800 647,862 576,982 492,919 525,212 595,096 2.00%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - 5,943 - - - - -
Div Payout % - - 30.77% - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 670,486 421,800 647,862 576,982 492,919 525,212 595,096 2.00%
NOSH 282,905 190,000 297,184 285,000 258,262 277,581 135,403 13.05%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 9.83% -0.63% 9.52% 1.46% 25.14% -6.49% 55.61% -
ROE 3.35% 0.00% 2.98% -0.01% 4.31% -1.29% 13.55% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 87.96 157.44 109.75 51.13 42.38 37.58 107.06 -3.21%
EPS 7.95 -0.01 6.50 -0.02 8.23 -2.44 59.54 -28.48%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 2.37 2.22 2.18 2.0245 1.9086 1.8921 4.395 -9.77%
Adjusted Per Share Value based on latest NOSH - 285,000
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 99.08 119.10 129.86 58.02 43.58 41.53 57.72 9.41%
EPS 8.95 -0.01 7.69 -0.02 8.46 -2.70 32.10 -19.15%
DPS 0.00 0.00 2.37 0.00 0.00 0.00 0.00 -
NAPS 2.6695 1.6794 2.5794 2.2972 1.9625 2.0911 2.3693 2.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.60 1.81 3.08 1.80 2.25 2.54 5.45 -
P/RPS 2.96 1.15 2.81 3.52 5.31 6.76 5.09 -8.63%
P/EPS 32.70 -18,100.00 47.38 -9,000.00 27.34 -104.10 9.15 23.62%
EY 3.06 -0.01 2.11 -0.01 3.66 -0.96 10.92 -19.09%
DY 0.00 0.00 0.65 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.82 1.41 0.89 1.18 1.34 1.24 -1.97%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 26/11/08 29/11/07 28/11/06 30/11/05 29/11/04 19/11/03 -
Price 2.75 1.63 3.04 2.13 1.96 2.60 3.06 -
P/RPS 3.13 1.04 2.77 4.17 4.62 6.92 2.86 1.51%
P/EPS 34.59 -16,300.00 46.77 -10,650.00 23.82 -106.56 5.14 37.36%
EY 2.89 -0.01 2.14 -0.01 4.20 -0.94 19.46 -27.20%
DY 0.00 0.00 0.66 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.73 1.39 1.05 1.03 1.37 0.70 8.77%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment